	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,748	£24,104	£24,466	£25,077	£25,704	£123,100
Total Expenses	£18,158	£18,206	£18,252	£18,324	£18,397	£91,338
Profit Before Tax	£5,590	£5,898	£6,213	£6,753	£7,307	£31,762
Profit After Tax	£4,528	£4,778	£5,033	£5,470	£5,919	£25,727
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£4,533	£14,278	£21,990	£28,036	£21,639	£90,476
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%